MINT INNREDNING AS

7042 TRONDHEIM

Finances

Share Ownership

Return on Equity

79,53 %

Current Ratio

1,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 190 000	8 788 000	6 738 000	15 269 000
Net Income	3 733 000	809 000	438 000	1 205 000
Total Assets	12 340 000	2 709 000	1 188 000	3 863 000
Total Equity	4 694 000	961 000	151 000	−287 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 190 000	8 788 000	6 738 000	15 269 000
Expenditure	20 458 000	8 005 000	6 273 000	14 016 000
Operating Profit	4 733 000	784 000	466 000	1 253 000
Financial Income	27 000	25 000	39 000	23 000
Financial Costs	163 000	0	67 000	70 000
Financial Balance	−136 000	25 000	−28 000	−47 000
Earnings Before Tax	4 597 000	809 000	438 000	1 205 000
Tax	863 000	0	0	0
Net Income	3 733 000	809 000	438 000	1 205 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	257 000	0
Total Current Assets	12 340 000	2 709 000	930 000	3 863 000
Total Assets	12 340 000	2 709 000	1 188 000	3 863 000
Total Retained Equity	4 594 000	861 000	51 000	−387 000
Total Equity	4 694 000	961 000	151 000	−287 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 646 000	1 748 000	1 036 000	4 151 000
Total Equity and Debt	12 340 000	2 709 000	1 188 000	3 863 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 400 000	8 439 000	7 515 000	15 211 000
Other Income	−210 000	350 000	−776 000	57 000
Revenue	25 190 000	8 788 000	6 738 000	15 269 000
Cost of Goods Sold	17 961 000	6 355 000	3 678 000	10 616 000
Salary Costs	1 751 000	698 000	1 761 000	2 037 000
Depreciation	0	0	0	0
Impairment	0	0	0	66 000
Expenditure	20 458 000	8 005 000	6 273 000	14 016 000
Operating Profit	4 733 000	784 000	466 000	1 253 000
Financial Income	27 000	25 000	39 000	23 000
Financial Costs	163 000	0	67 000	70 000
Financial Balance	−136 000	25 000	−28 000	−47 000
Dividends	0	0	0	0
Net Income	3 733 000	809 000	438 000	1 205 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	257 000	0
Total Fixed Assets	0	0	257 000	0
Stock	0	0	0	73 000
Total Investments	0	0	0	0
Cash, Bank	2 106 000	318 000	367 000	1 236 000
Total Current Assets	12 340 000	2 709 000	930 000	3 863 000
Total Assets	12 340 000	2 709 000	1 188 000	3 863 000
Total Equity	4 694 000	961 000	151 000	−287 000
Short-Term Group Debt	0	0	0	173 000
Total Long-Term Debt	0	0	0	0
Creditors	4 886 000	−100 000	71 000	1 911 000
Unpaid Taxes	1 082 000	346 000	35 000	672 000
Dividends	0	0	0	0
Other Current Debt	814 000	1 502 000	930 000	1 394 000
Total Current Debt	7 646 000	1 748 000	1 036 000	4 151 000
Total Equity and Debt	12 340 000	2 709 000	1 188 000	3 863 000

Financial indicators	2022	2021	2020	2019
Return on Equity	79,53 %	84,18 %	290,07 %	−419,86 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	18,79 %	8,92 %	6,92 %	8,21 %
Current Ratio	1,61	1,55	0,9	0,93
Quick Ratio	1,61	1,55	0,9	0,95
Equity Ratio	0,38	0,35	0,13	−0,07
Gross Profit Margin	28,7 %	27,69 %	45,41 %	30,47 %